[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -87.39%
YoY- -0.34%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,506,981 1,122,282 742,684 351,030 1,722,943 1,271,387 832,110 48.41%
PBT 101,441 142,197 85,355 36,367 289,981 203,382 117,889 -9.50%
Tax -24,819 -35,528 -21,264 -8,805 -73,565 -50,898 -29,485 -10.82%
NP 76,622 106,669 64,091 27,562 216,416 152,484 88,404 -9.07%
-
NP to SH 75,528 105,022 62,846 27,016 214,165 150,726 87,210 -9.11%
-
Tax Rate 24.47% 24.99% 24.91% 24.21% 25.37% 25.03% 25.01% -
Total Cost 1,430,359 1,015,613 678,593 323,468 1,506,527 1,118,903 743,706 54.47%
-
Net Worth 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 0.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 121,640 66,329 33,134 - 152,819 65,485 32,703 139.48%
Div Payout % 161.05% 63.16% 52.72% - 71.36% 43.45% 37.50% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 0.40%
NOSH 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 0.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.08% 9.50% 8.63% 7.85% 12.56% 11.99% 10.62% -
ROE 4.76% 6.37% 3.84% 1.63% 13.04% 9.35% 5.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 136.28 101.52 67.24 31.83 157.84 116.49 76.33 47.01%
EPS 6.83 9.50 5.69 2.45 19.62 13.81 8.00 -9.97%
DPS 11.00 6.00 3.00 0.00 14.00 6.00 3.00 137.22%
NAPS 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 1.4478 -0.54%
Adjusted Per Share Value based on latest NOSH - 1,102,693
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 137.81 102.63 67.92 32.10 157.56 116.26 76.09 48.42%
EPS 6.91 9.60 5.75 2.47 19.58 13.78 7.98 -9.12%
DPS 11.12 6.07 3.03 0.00 13.97 5.99 2.99 139.46%
NAPS 1.452 1.5081 1.4983 1.5131 1.5024 1.4739 1.4433 0.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.76 2.23 2.58 2.36 2.62 2.71 2.80 -
P/RPS 1.29 2.20 3.84 7.41 1.66 2.33 3.67 -50.09%
P/EPS 25.77 23.47 45.34 96.33 13.35 19.62 35.00 -18.41%
EY 3.88 4.26 2.21 1.04 7.49 5.10 2.86 22.48%
DY 6.25 2.69 1.16 0.00 5.34 2.21 1.07 223.29%
P/NAPS 1.23 1.49 1.74 1.57 1.74 1.84 1.93 -25.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 -
Price 1.78 1.91 2.39 2.45 2.58 2.67 2.55 -
P/RPS 1.31 1.88 3.55 7.70 1.63 2.29 3.34 -46.32%
P/EPS 26.06 20.11 42.00 100.00 13.15 19.33 31.88 -12.54%
EY 3.84 4.97 2.38 1.00 7.60 5.17 3.14 14.31%
DY 6.18 3.14 1.26 0.00 5.43 2.25 1.18 200.67%
P/NAPS 1.24 1.28 1.61 1.63 1.71 1.81 1.76 -20.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment